For saleSingle family
$546,105
14746 74th Ln NE
Otsego MN 55330
4 beds, 2.5 baths, 2,439 sqft
14746 74th Ln NE is a 4 beds, 2.5 baths, 2,439 sqft single family home for sale at $546,105 in Otsego MN 55330. At 20% down it rents for an estimated $3,000/mo and returns -$899/mo a month at a 4.7% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $3,000/mo
- Monthly cash flow
- -$899/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.9%
- Max offer
- $355,000
Offer ≤ $355,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading